DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$68.37
Today's Fair Value
$23.32 -65.89%
Margin of Safety
-193.18%
Projected Value (5Y)
$37.56 -45.06%
Dividends Paid (5Y)
$3.60
DCF Inputs
Scenario
%
Regression: -3.5% | CAGR (5y): -0.66%
%
Regression: -4.09% | CAGR (5y): -0.28%
%
Regression: 3.71% | CAGR (5y): 0.91%
Capped at 30.00x (Historical 5y: 15.55x)
%